0.260
Revenue$M
0.235
0.252
0.269
0.288
0.318
0.351
0.372
0.405
0.445
0.488
0.269
8.96%
8.38%
44
7.55
Revenue growth%
23.56
25.43
26.41
27.46
29.82
28.87
29.35
27.70
29.69
31.41
23.72
29.35
28.29
37
27.74
Gross margin%
19.41
21.86
23.60
22.96
24.49
21.98
24.29
25.12
23.56
22.72
23.86
23.56
23.26
57
26.58
Operating margin%
10.19
8.43
11.41
10.00
12.72
14.59
14.96
12.46
12.23
12.49
15.79
12.49
12.35
26
11.55
Net margin%
30.89
33.71
34.31
34.69
32.63
30.82
31.33
30.79
31.51
31.28
2.71
31.28
31.42
34
7.481
P/E ratio (avg)x
20.56
21.86
23.81
23.52
23.21
24.79
26.27
24.80
28.25
28.21
13.19
26.27
24.30
88
32.59
EV/EBITx
28.63
32.84
35.87
38.88
40.79
42.51
47.14
48.56
47.45
51.58
8.784
47.45
41.65
20
7.08
FCF yield (avg)%
19.83
17.03
16.94
16.27
14.14
12.09
12.13
10.86
10.04
10.58
16.74
10.86
13.13
83
14.86
FCF margin%
6.17
8.80
8.52
8.50
8.52
11.49
9.59
7.61
6.28
7.51
5.81
7.61
8.51
31
0.337
FCF / Net incomex
2.205
2.568
3.010
3.089
3.093
3.130
3.011
3.409
3.955
4.376
0.174
3.409
3.091
35
18.46
ROIC%
2.23
0.40
0.66
2.62
2.25
0.40
1.12
0.40
1.98
2.00
20.76
1.12
1.55
60
3.25
Return on equity%
13.99
12.70
13.23
12.15
12.62
11.11
11.40
10.76
9.71
9.61
22.07
10.76
11.77
47
23.51
Return on assets%
18.20
20.55
21.08
19.60
16.88
16.68
18.27
18.27
18.17
16.44
8.38
18.17
18.23
82
0.08
EPS$
0.07
0.08
0.10
0.11
0.12
0.14
0.13
0.15
0.15
0.17
0.08
6.56%
9.06%
—
10.11
EPS growth%
23.84
23.33
23.30
24.43
21.54
20.36
18.10
20.67
19.76
20.15
9.14
20.15
21.10
63
0.22
Bookvalue per sh$
0.12
0.12
0.12
0.11
0.11
0.11
0.13
0.14
0.14
0.16
0.22
8.62%
3.31%
—
0.14
FCF per share$
0.13
0.13
0.11
0.12
0.13
0.13
0.11
0.12
0.12
0.11
0.20
(2.50%)
(0.84%)
—
0.18
Dividend per sh$
0.21
0.24
0.26
0.28
0.29
0.33
0.39
0.46
0.52
0.53
0.15
12.62%
11.33%
—
25.59
Div yield (avg)%
1.97
1.00
0.40
0.50
3.37
3.06
0.83
0.40
2.55
0.40
2.11
0.83
0.91
45
17.02
Payout ratio%
2.48
0.40
3.12
0.40
0.40
1.21
4.02
6.52
6.00
6.21
7.89
6.00
2.80
34
1.342
Shares (diluted)M
2.109
2.195
2.497
2.980
3.478
3.547
3.515
4.198
4.913
5.855
1.349
10.98%
11.45%
59
4.96
Buyback yield%
33.13
35.55
36.08
37.46
38.57
39.34
36.76
37.64
40.01
41.57
4.43
39.34
37.55
85
0.875
D/E ratiox
0.568
0.533
0.547
0.529
0.470
0.464
0.442
0.399
0.367
0.355
0.114
0.399
0.467
62
0.499
Enterprise value$M
0.460
0.506
0.580
0.679
0.740
0.850
0.955
1.116
1.163
1.319
0.223
12.25%
12.95%
68
0.568
LT debt$M
0.322
0.344
0.373
0.420
0.436
0.425
0.417
0.461
0.444
0.430
0.052
(0.28%)
3.84%
84
Revenue
$0.488M
8.38%
1.00×
Cost of revenue
$0.244M
8.38%
1.00×
Operating expenses
$0.108M
8.02%
0.97×
Goodwill & intangibles
16.47%
Property and equipment
15.57%
Spread over hurdle
(1.15%)